XML 75 R63.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidating Financial Information (Cash Flows) (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Mar. 31, 2016
Mar. 31, 2015
Cash flows from operating activities        
Net cash from operating activities $ 83,030 $ 59,638    
Cash flows from investing activities        
Capital expenditures (35,297) (19,269)    
Net activity with affiliates 0 0    
Other investing activities 5 2,316    
Net cash used in investing activities (35,292) (16,953)    
Cash flows from financing activities        
Borrowings under bank credit facility 319,100 295,100    
Payments under bank credit facility (645,075) (354,300)    
Payments on retirements of long-term debt 0 (2)    
Proceeds from issuance of senior notes 750,000 0    
Debt issue costs (12,996) 0    
Net activity with affiliates 0 0    
Share-based compensation activities, net (1,387) 1,973    
Net cash provided by (used in) financing activities 409,642 (57,229)    
Cash and cash equivalents, beginning of period 158,821 145,341    
Cash and cash equivalents, end of period (158,821) (145,341) $ (616,201) $ (130,797)
Net change in cash and cash equivalents 457,380 (14,544)    
Parent        
Cash flows from operating activities        
Net cash from operating activities (35,967) (26,888)    
Cash flows from investing activities        
Capital expenditures (11,143) (6,152)    
Net activity with affiliates 0 0    
Other investing activities 0 0    
Net cash used in investing activities (11,143) (6,152)    
Cash flows from financing activities        
Borrowings under bank credit facility 223,900 203,700    
Payments under bank credit facility (530,350) (245,675)    
Payments on retirements of long-term debt   0    
Proceeds from issuance of senior notes 750,000      
Debt issue costs (12,996)      
Net activity with affiliates 120,188 73,815    
Share-based compensation activities, net (1,387) 1,973    
Net cash provided by (used in) financing activities 549,355 33,813    
Cash and cash equivalents, beginning of period 2 2    
Cash and cash equivalents, end of period (2) (2) (502,247) (775)
Net change in cash and cash equivalents 502,245 773    
Guarantor Subsidiaries        
Cash flows from operating activities        
Net cash from operating activities 86,355 75,990    
Cash flows from investing activities        
Capital expenditures (19,774) (6,006)    
Net activity with affiliates (106,703) (83,331)    
Other investing activities 0 0    
Net cash used in investing activities (126,477) (89,337)    
Cash flows from financing activities        
Borrowings under bank credit facility 0 0    
Payments under bank credit facility 0 0    
Payments on retirements of long-term debt   0    
Proceeds from issuance of senior notes 0      
Debt issue costs 0      
Net activity with affiliates 0 0    
Share-based compensation activities, net 0 0    
Net cash provided by (used in) financing activities 0 0    
Cash and cash equivalents, beginning of period 124,426 111,452    
Cash and cash equivalents, end of period (124,426) (111,452) (84,304) (98,105)
Net change in cash and cash equivalents (40,122) (13,347)    
Non-Guarantor Subsidiaries (100% Owned)        
Cash flows from operating activities        
Net cash from operating activities 32,735 5,730    
Cash flows from investing activities        
Capital expenditures (4,380) (7,111)    
Net activity with affiliates 0 0    
Other investing activities 5 2,316    
Net cash used in investing activities (4,375) (4,795)    
Cash flows from financing activities        
Borrowings under bank credit facility 95,200 91,400    
Payments under bank credit facility (114,725) (108,625)    
Payments on retirements of long-term debt   (2)    
Proceeds from issuance of senior notes 0      
Debt issue costs 0      
Net activity with affiliates (13,578) 14,322    
Share-based compensation activities, net 0 0    
Net cash provided by (used in) financing activities (33,103) (2,905)    
Cash and cash equivalents, beginning of period 34,172 33,668    
Cash and cash equivalents, end of period (34,172) (33,668) (29,429) (31,698)
Net change in cash and cash equivalents (4,743) (1,970)    
Non-Guarantor Subsidiaries (Not 100% Owned)        
Cash flows from operating activities        
Net cash from operating activities 0 (41)    
Cash flows from investing activities        
Capital expenditures 0 0    
Net activity with affiliates 0 0    
Other investing activities 0 0    
Net cash used in investing activities 0 0    
Cash flows from financing activities        
Borrowings under bank credit facility 0 0    
Payments under bank credit facility 0 0    
Payments on retirements of long-term debt   0    
Proceeds from issuance of senior notes 0      
Debt issue costs 0      
Net activity with affiliates 0 41    
Share-based compensation activities, net 0 0    
Net cash provided by (used in) financing activities 0 41    
Cash and cash equivalents, beginning of period 221 219    
Cash and cash equivalents, end of period (221) (219) (221) (219)
Net change in cash and cash equivalents 0 0    
Eliminations        
Cash flows from operating activities        
Net cash from operating activities (93) 4,847    
Cash flows from investing activities        
Capital expenditures 0 0    
Net activity with affiliates 106,703 83,331    
Other investing activities 0 0    
Net cash used in investing activities 106,703 83,331    
Cash flows from financing activities        
Borrowings under bank credit facility 0 0    
Payments under bank credit facility 0 0    
Payments on retirements of long-term debt   0    
Proceeds from issuance of senior notes 0      
Debt issue costs 0      
Net activity with affiliates (106,610) (88,178)    
Share-based compensation activities, net 0 0    
Net cash provided by (used in) financing activities (106,610) (88,178)    
Cash and cash equivalents, beginning of period 0 0    
Cash and cash equivalents, end of period 0 0 $ 0 $ 0
Net change in cash and cash equivalents $ 0 $ 0